Loading
Specification
Villa · 1 bedroom · 46 m²
Unit 2346 m²$135,000
The model uses each comparable’s revenue with its own occupancy. Physical similarity is assessed separately for reliability and does not replace the published income aggregation. Return ranges are not calculated by multiplying ADR and occupancy bounds.
The current published selection contains up to 20 comparables within 1.5 km. The similarity coefficient uses available physical characteristics and distance. Ranges reflect published comparable quartiles: empirical dispersion, not calibrated prediction intervals or guaranteed outcomes.
There is not enough data to calculate ROI or cash flow. The forecast and financial model are unavailable; ADR and occupancy market ranges appear only when suitable evidence exists.
Data from comparable Airbnb properties
Similar properties nearby
Forecast for this property
FINANCIAL MODEL
No similar properties are available for comparison yet.
The current published selection contains up to 20 comparables within 1.5 km. The similarity coefficient uses available physical characteristics and distance. Ranges reflect published comparable quartiles: empirical dispersion, not calibrated prediction intervals or guaranteed outcomes.
The model uses each comparable’s revenue with its own occupancy. Physical similarity is assessed separately for reliability and does not replace the published income aggregation. Return ranges are not calculated by multiplying ADR and occupancy bounds.
The current published selection contains up to 20 comparables within 1.5 km. The similarity coefficient uses available physical characteristics and distance. Ranges reflect published comparable quartiles: empirical dispersion, not calibrated prediction intervals or guaranteed outcomes.
published_manual_raw · Comparable dataset version: 2a0e2c89-6be7-47a0-bedb-435d1870cfd9There is not enough data to calculate ROI or cash flow. The forecast and financial model are unavailable; ADR and occupancy market ranges appear only when suitable evidence exists.
Data from comparable Airbnb properties
Similar properties nearby
Forecast for this property
External purchase alternatives matched by location, bedrooms and budget.
Unit 10
#4.1.2
Unit P01
Nai 1 is a modern residential project located in the Nusa Dua region of Bali , one of the island’s most prestigious and well-developed coastal areas. The project is designed for those who value ocean views, comfort, and a balanced island lifestyle, combining apartments, townhouses, and private villas within a thoughtfully planned community. Nusa Dua is known for its clean beaches, controlled development, and high-quality infrastructure. Nai 1 benefits from this reputation while offering proximity to the ocean and a calm environment suitable for both living and investment. Key location advantages of Nai 1 in Nusa Dua: Prestigious Nusa Dua area with strong international recognition Close proximity to the ocean and beach lifestyle Well-developed road, service, and hospitality infrastructure High demand for ocean view properties from residents and tourists Ideal balance between privacy and accessibility Residential options at Nai 1 include: Ocean View Apartments Modern layouts with efficient use of space Large windows and balconies with ocean views Perfectly suited for comfortable living, relaxation, or generating rental income Strong demand in Nusa Dua’s stable rental market Smart Studio Multi-level residences designed to enhance privacy and personal space Private balcony for added light, air, and comfort Smart, budget-friendly option without compromising on quality A practical balance between a full apartment and a seasonal stay Private Villas Maximum privacy within the residential community Terraces and dedicated relaxation areas Ideal for personal residence or premium rental positioning High appeal for guests seeking exclusivity in Nusa Dua On-Site Infrastructure Nai 1 is a next-generation residential complex where a healthy lifestyle becomes a natural part of everyday living thanks to thoughtfully designed infrastructure and environment. Wellness center with relaxation and recovery spaces Yoga and meditation areas, including open-air formats Fully equipped gyms and fitness zones Kids’ zone designed for safe and family-friendly activities Landscaped common areas for walking, leisure, and social interaction This integrated infrastructure allows residents to enjoy a resort-style lifestyle without leaving the project, increasing everyday comfort and enhancing rental attractiveness. Project Concept & Atmosphere Clean, modern architecture inspired by Bali’s natural surroundings Use of natural materials and open, breathable spaces A calm and secluded atmosphere that reflects the character of the Nusa Dua area Practical layouts focused on comfort and ease of maintenance Investment Potential Ocean view properties in Nusa Dua with stable long-term demand Wellness-focused infrastructure increasing rental value Multiple property formats with different investment entry levels Suitable for both short-term holiday rentals and long-term leasing
